| Revenue | DKK 730K | +7% |
| EBITDA | DKK 29K | +418% |
| Net profit | DKK 16K | -26% |
| Total assets | DKK 379K | +27% |
| Equity | DKK -41K | +28% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 878 | 628 | 603 | 684 | 730 |
| Staff expenses | -789 | -709 | -702 | -678 | -701 |
| EBITDA | 88 | -81 | -98 | 6 | 29 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 88 | -81 | -98 | 6 | 29 |
| Net financials | 2 | -6 | -15 | -1 | -7 |
| Profit before tax | 91 | -87 | -113 | 4 | 23 |
| Tax | 20 | -0 | -0 | -17 | 7 |
| Net profit | 71 | -87 | -113 | 22 | 16 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 419 | 316 | 228 | 297 | 379 |
| Equity | 121 | 34 | -79 | -57 | -41 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 298 | 282 | 306 | 354 | 420 |
| Total debt | 298 | 282 | 306 | 354 | 420 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
TF Founder | Founder | 1992 |
PV Founder | Founder | 1992 |
LR Management | Management | 2023 |
KL Founder | Founder | 1992 |
CA Founder | Founder | 1992 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 2016 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2023 | |
| Company | 50–66.65% | 50–66.65% | 2023 | |
| Company | 100% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Tom Frederik Nielsen | Founder | 0 companies |
| Per Vangekjær | Founder | 0 companies |
| Lars Rune Hahnemann | Management | 0 companies |
| Kirsten Lilian Nielsen | Founder | 0 companies |
| Connie Addy Clarke | Founder | 0 companies |
| Julie Vangekjær Christophersen | Board of Directors | 0 companies |